[PERDANA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PERDANA] PERDANA PETROLEUM BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.18%
YoY- -6.49%
Quarter Report
Latest QR
Upcoming QR
PERDANA's Result
PERDANA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 200,734 157,456 159,248 203,305 218,157 236,822 251,188 -13.84%
PBT 15,781 11,020 6,696 15,564 13,716 14,848 11,788 21.40%
Tax -5,442 -3,820 -2,256 -4,548 -3,982 -4,236 -3,384 37.14%
NP 10,338 7,200 4,440 11,016 9,733 10,612 8,404 14.76%
-
NP to SH 10,338 7,200 4,440 11,016 9,733 10,612 8,404 14.76%
-
Tax Rate 34.48% 34.66% 33.69% 29.22% 29.03% 28.53% 28.71% -
Total Cost 190,396 150,256 154,808 192,289 208,424 226,210 242,784 -14.92%
-
Net Worth 108,737 63,000 100,516 98,705 94,742 92,356 89,366 13.93%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,046 - - - -
Div Payout % - - - 27.65% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 108,737 63,000 100,516 98,705 94,742 92,356 89,366 13.93%
NOSH 129,449 63,000 61,666 60,929 60,732 60,364 59,183 68.26%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.15% 4.57% 2.79% 5.42% 4.46% 4.48% 3.35% -
ROE 9.51% 11.43% 4.42% 11.16% 10.27% 11.49% 9.40% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 155.07 249.93 258.24 333.67 359.21 392.32 424.43 -48.79%
EPS 7.99 5.70 7.20 18.08 16.03 17.58 14.20 -31.77%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.84 1.00 1.63 1.62 1.56 1.53 1.51 -32.28%
Adjusted Per Share Value based on latest NOSH - 61,523
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.02 7.08 7.16 9.14 9.81 10.65 11.29 -13.86%
EPS 0.46 0.32 0.20 0.50 0.44 0.48 0.38 13.54%
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.0489 0.0283 0.0452 0.0444 0.0426 0.0415 0.0402 13.91%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.88 4.94 5.60 8.80 10.30 3.78 2.00 -
P/RPS 2.50 1.98 2.17 2.64 2.87 0.96 0.47 203.78%
P/EPS 48.58 43.23 77.78 48.67 64.27 21.50 14.08 127.81%
EY 2.06 2.31 1.29 2.05 1.56 4.65 7.10 -56.07%
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
P/NAPS 4.62 4.94 3.44 5.43 6.60 2.47 1.32 129.99%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 21/05/04 26/02/04 19/11/03 28/08/03 29/05/03 -
Price 4.52 2.89 4.18 8.80 10.50 6.85 2.21 -
P/RPS 2.91 1.16 1.62 2.64 2.92 1.75 0.52 214.21%
P/EPS 56.59 25.29 58.06 48.67 65.52 38.96 15.56 135.93%
EY 1.77 3.95 1.72 2.05 1.53 2.57 6.43 -57.58%
DY 0.00 0.00 0.00 0.57 0.00 0.00 0.00 -
P/NAPS 5.38 2.89 2.56 5.43 6.73 4.48 1.46 138.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment